Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,900£10,048£10,199£10,454£10,716£51,318
Total Expenses£10,229£10,294£10,350£10,418£10,486£51,778
Profit Before Tax£-329£-246£-151£37£229£-460
Profit After Tax £-329£-246£-151£37£186£-504
Change In Property Value£2£4,500£8,033£10,689£7,447£30,671
Net Return£-327£4,254£7,882£10,726£7,632£30,167
Return From Rental Income (%)0%0%0%0%0%-1%
Total Net Return (%)0%6%12%16%11%44%